Calculate free cash flow per share for Exxon Mobile in excel

Period Ending	12/31/2015	12/31/2014	12/31/2013
Current Assets
Cash And Cash Equivalents	3,705,000	4,658,000	4,913,000
Short Term Investments	-	-	-
Net Receivables	19,875,000	28,009,000	33,152,000
Inventory	16,245,000	16,678,000	16,135,000
Other Current Assets	2,798,000	3,565,000	5,108,000
Total Current Assets	42,623,000	52,910,000	59,308,000
Long Term Investments	34,245,000	35,239,000	36,328,000
Property Plant and Equipment	251,605,000	252,668,000	243,650,000
Goodwill	-	-	-
Intangible Assets	-	-	-
Accumulated Amortization	-	-	-
Other Assets	8,285,000	8,676,000	7,522,000
Deferred Long Term Asset Charges	-	-	-
Total Assets	336,758,000	349,493,000	346,808,000
Current Liabilities
Accounts Payable	35,214,000	47,165,000	55,916,000
Short/Current Long Term Debt	18,762,000	17,468,000	15,808,000
Other Current Liabilities	-	-	-
Total Current Liabilities	53,976,000	64,633,000	71,724,000
Long Term Debt	25,342,000	16,978,000	11,633,000
Other Liabilities	43,812,000	47,588,000	42,426,000
Deferred Long Term Liability Charges	36,818,000	39,230,000	40,530,000
Minority Interest	5,999,000	6,665,000	6,492,000
Negative Goodwill	-	-	-
Total Liabilities	165,947,000	175,094,000	172,805,000
Stockholders' Equity
Misc. Stocks Options Warrants	-	-	-
Redeemable Preferred Stock	-	-	-
Preferred Stock	-	-	-
Common Stock	11,612,000	10,792,000	10,077,000
Retained Earnings	412,444,000	408,384,000	387,432,000
Treasury Stock	-229,734,000	-225,820,000	-212,781,000
Capital Surplus	-	-	-
Other Stockholder Equity	-23,511,000	-18,957,000	-10,725,000
Total Stockholder Equity	170,811,000	174,399,000	174,003,000
Net Tangible Assets	170,811,000	174,399,000	174,003,000